[MEDIA] QoQ Cumulative Quarter Result on 31-Dec-2021

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 110.09%
YoY- 400.53%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 745,208 508,051 247,474 1,120,188 804,287 546,980 254,533 104.52%
PBT 51,123 37,618 14,411 90,223 42,666 28,951 9,618 204.26%
Tax -24,153 -16,770 -9,184 -38,661 -19,286 -12,142 -5,459 169.26%
NP 26,970 20,848 5,227 51,562 23,380 16,809 4,159 247.35%
-
NP to SH 29,008 21,845 6,028 55,231 26,289 18,661 5,246 212.37%
-
Tax Rate 47.24% 44.58% 63.73% 42.85% 45.20% 41.94% 56.76% -
Total Cost 718,238 487,203 242,247 1,068,626 780,907 530,171 250,374 101.76%
-
Net Worth 644,555 637,345 621,479 632,132 603,182 595,528 582,107 7.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 16,637 - - - -
Div Payout % - - - 30.12% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 644,555 637,345 621,479 632,132 603,182 595,528 582,107 7.02%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.62% 4.10% 2.11% 4.60% 2.91% 3.07% 1.63% -
ROE 4.50% 3.43% 0.97% 8.74% 4.36% 3.13% 0.90% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 67.18 45.80 22.31 100.99 72.51 49.31 22.95 104.49%
EPS 2.62 1.97 0.54 4.98 2.37 1.68 0.47 214.06%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 7.02%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 67.18 45.80 22.31 100.99 72.51 49.31 22.95 104.49%
EPS 2.62 1.97 0.54 4.98 2.37 1.68 0.47 214.06%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 7.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.405 0.39 0.635 0.415 0.49 0.445 0.62 -
P/RPS 0.60 0.85 2.85 0.41 0.68 0.90 2.70 -63.27%
P/EPS 15.49 19.80 116.84 8.33 20.67 26.45 131.09 -75.88%
EY 6.46 5.05 0.86 12.00 4.84 3.78 0.76 315.95%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 1.13 0.73 0.90 0.83 1.18 -29.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.45 0.485 0.535 0.52 0.495 0.52 0.655 -
P/RPS 0.67 1.06 2.40 0.51 0.68 1.05 2.85 -61.87%
P/EPS 17.21 24.63 98.44 10.44 20.89 30.91 138.49 -75.06%
EY 5.81 4.06 1.02 9.58 4.79 3.24 0.72 301.80%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.95 0.91 0.91 0.97 1.25 -27.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment